₹165.73
Below FV▲ +15.8% against the close used
Model range ₹35.56 – ₹337.73
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹35.56Fair value₹165.73Bull₹337.73
FairClose
52-week traded range
52W low ₹130.9452W high ₹216.99
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Ncc Limited closed at ₹143.15, 13.6% below the consensus fair value of ₹165.73 drawn from 10 valuation models.
Financial DNA score 56/100 — Good. P/E of 12.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹155.64
+8.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.5%, r=10%, tg=3%, n=10yr
Graham Number
₹181.68
+26.9%
√(22.5 × EPS × BVPS)
EPS=10.76, BVPS=136.33
Graham Formula
₹154.87
+8.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.5%, FD=7%
P/E Fair Value
₹152.79
+6.7%
EPS × 14.2x (sector P/E)
EPS=10.76, Sector P/E=14.2x
Peter Lynch (PEG)
₹37.66
-73.7%
EPS × Growth% (PEG = 1 is fair)
EPS=10.76, g=3.5%
EV/EBITDA
₹337.73
+135.9%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=20.71B
Dividend Discount (DDM)
₹35.56
-75.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.23, r=10%, g=3.5%
Book Value (P/B)
₹119.34
-16.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=136.33, ROE=9.2%, g=3.5%, r=10%
Reverse DCF
₹143.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 3.5%
Margin of Safety
₹120.93
-15.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=161.25, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.